Funding for acquisition fully committed
Guidance for fiscal 2012 updated
In connection with the funding of the acquisition,
In addition,
EBITDA per the Debt Commitment Letter (as defined below) for the 12
months ending
The table below includes a reconciliation of Adjusted EBITDA for each of the first three quarters of fiscal 2012, as well as management's expectation for the fourth quarter of fiscal 2012, to EBITDA per the Debt Commitment Letter. All amounts are in U.S. dollars and expressed in millions.
| Actual results | Estimated results | |||||||
| Q1'12 | Q2'12 | Q3'12 | Q4'12 | FYE'12 | ||||
| Adjusted EBITDA | (9.2) | 9.7 | 34.6 | 33.9 | 69.0 | |||
| Non-cash items | 0.7 | 1.3 | 0.4 | 0.9 | 3.3 | |||
| Consulting fees | 6.3 | 6.0 | 1.0 | 0.0 | 13.3 | |||
| Other items | 0.4 | 2.4 | 0.0 | 0.0 | 2.8 | |||
| Pro forma cost savings | 7.8 | 5.2 | 0.6 | 0.2 | 13.8 | |||
| Patheon EBITDA per the Debt Commitment letter |
|
|
|
|
|
|||
| Estimated Banner pro forma adjusted EBITDA | 25.0 | |||||||
| Estimated cost savings from combination | 12.5 | |||||||
| EBITDA per the Debt Commitment Letter |
|
|||||||
|
|
(19.3) | (79.6) | 15.5 | (19.2) | (102.6) | |||
|
|
9.9 | (32.8) | 29.7 | 16.8 | 23.6 | |||
|
|
(6.5) | (11.0) | (15.2) | (16.6) | (49.3) | |||
|
|
(2.9) | 30.6 | 2.6 | (4.3) | 26.0 | |||
Costs associated with the refinancing of
"We are excited about the acquisition of Banner and the refinancing of
the company," stated
Conference Call and Webcast Information
A telephone replay of the conference call will be available between
About
The company's comprehensive range of fully integrated Pharmaceutical
Development Services includes pre-formulation, formulation, analytical
development, clinical manufacturing, scale-up and commercialization.
The company's integrated development and manufacturing network of nine
manufacturing facilities and nine development centers across
Use of Non-GAAP Financial Measures
References in this press release to "Adjusted EBITDA" are to income (loss) before discontinued operations before repositioning expenses, interest expense, net, foreign exchange losses reclassified from other comprehensive income, refinancing expenses, gains and losses on sale of fixed assets, gain on extinguishment of debt, income taxes, asset impairment charge, depreciation and amortization and other income and expenses. Adjusted EBITDA is used by management as an internal measure of profitability. The company has included this measure because it believes that this information is used by certain investors to assess its financial performance, before non-cash charges and certain costs that the company does not believe are reflective of its underlying business.
References in this press release to "EBITDA per the Debt Commitment Letter" are to Adjusted EBITDA adjusted for certain non-cash or other costs, including stock-based compensation expenses, consulting fees and executive severance, cost savings, on a pro forma basis, from transformational initiatives implemented by management and the estimated annualized cost savings from the acquisition. The company has included this measure because it is consistent with the definition of "EBITDA" calculated on a "Pro Forma Basis" in the Debt Commitment Letter and further believes that this measure provides useful information about the company's liquidity to investors, lenders, financial analysts and rating agencies, which have historically used EBITDA-related measures, along with other measures, to estimate the value of a company, make investment decisions, evaluate a company's leverage capacity and its ability to meet its debt service requirements, and assess a company's liquidity. The company believes that including the pro forma impact of the acquisition and the company's transformation activities and excluding certain non-cash charges and certain costs that the company does not believe are reflective of its underlying business provides useful information for such purposes.
Since Adjusted EBITDA and EBITDA per the Debt Commitment Letter are non-GAAP measures that do not have a standardized meaning, they may not be comparable to similar measures presented by other issuers. Readers are cautioned that these non-GAAP measures are not based on any comprehensive set of accounting rules or principles and should be considered only in conjunction with, and not as a substitute for, or superior to, income (loss) before discontinued operations determined in accordance with GAAP as indicators of performance, and EBITDA per the Debt Commitment Letter should be considered only in conjunction with, and not as a substitute for, or superior to, operating cash flow as an indicator of liquidity. These non-GAAP measures are subject to inherent limitations because (i) they do not reflect all of the expenses and cash flow associated with income (loss) before discontinued operations and operating cash flow, respectively, determined in accordance with GAAP and (ii) the exclusion of the items from these non-GAAP measures involved the exercise of judgment by management. Reconciliations of Adjusted EBITDA, and EBITDA per the Debt Commitment Letter to their closest U.S. GAAP measures are included in the appendix to this press release.
Caution Concerning Forward-Looking Statements
This press release contains forward-looking statements which reflect our
expectations regarding our future growth, results of operations,
performance (both operational and financial) and business prospects and
opportunities. All statements, other than statements of historical
fact, are forward-looking statements. Wherever possible, words such as
"plans", "expects" or "does not expect", "forecasts", "anticipates" or
"does not anticipate", "believes", "intends" and similar expressions or
statements that certain actions, events or results "may", "could",
"should", "would", "might" or "will" be taken, occur or be achieved
have been used to identify these forward-looking statements.
Forward-looking statements include statements regarding our financial
guidance for fiscal 2012 and our expectations for our future financial
performance, our plans for the closing of the planned Banner
acquisition and the establishment of new credit facilities, and our
expectations for the commencement of a rights offering or private
placement. Although the forward-looking statements contained in this
press release reflect our current assumptions based upon information
currently available to us and based upon what we believe to be
reasonable assumptions, we cannot be certain that actual results will
be consistent with these forward-looking statements. Our current
material assumptions include assumptions related to customer volumes,
regulatory compliance, foreign exchange rates, employee severance costs
associated with termination, and the timing and completion of the
proposed acquisition of Banner and the related equity and debt
financings. Forward-looking statements necessarily involve significant
known and unknown risks, assumptions and uncertainties that may cause
our actual results, performance, prospects and opportunities in future
periods to differ materially from those expressed or implied by such
forward-looking statements. These risks and uncertainties include,
among other things, risks related to our ability to complete the
proposed acquisition of Banner and the related equity and debt
financings; integration of and achievement of our intended objectives
with respect to our acquisition of Banner; compliance with our debt
covenants and our debt service obligations; international operations
and foreign currency fluctuations; customer demand for our products and
services; regulatory matters affecting manufacturing and pharmaceutical
development services; impacts of acquisitions, divestitures and
restructurings; implementation of our new corporate strategy; our
ability to effectively transfer business between facilities; the global
economic environment; our exposure to complex production issues; our
substantial financial leverage; interest rate risks; potential
environmental, health and safety liabilities; credit and customer
concentration; competition; rapid technological change; product
liability claims; intellectual property; the existence of a significant
shareholder; supply arrangements; pension plans; derivative financial
instruments; and dependence upon key management, scientific and
technical personnel. For additional information regarding risks and
uncertainties that could affect our business, please see Item 1A "Risk
Factors" in our Annual Report on Form 10-K for the fiscal year ended
|
ADJUSTED EBITDA BRIDGE (U.S.D., in millions) (unaudited) |
|||||||||||
| Actuals | Estimate | ||||||||||
| Q1 2012 | Q2 2012 | Q3 2012 | Q4 2012 | Full Year | |||||||
| Adjusted EBITDA | (9.2) | 9.7 | 34.6 | 33.9 | 69.0 | ||||||
| Depreciation and amortization | (10.6) | (10.8) | (9.3) | (9.9) | (40.6) | ||||||
| Repositioning expenses | (0.8) | (6.0) | (0.1) | 1.7 | (5.2) | ||||||
| Interest expense, net | (6.5) | (6.5) | (6.8) | (6.6) | (26.4) | ||||||
| Impairment charge | - | (57.9) | - | - | (57.9) | ||||||
| Loss on sale of capital assets | - | - | - | (0.6) | (0.6) | ||||||
| Benefit (provision) for income taxes | 7.7 | (8.0) | (3.3) | (38.3) | (41.9) | ||||||
| Miscellaneous | 0.1 | (0.1) | 0.4 | 0.6 | 1.0 | ||||||
| (Loss) income before discontinued operations | (19.3) | (79.6) | 15.5 | (19.2) | (102.6) | ||||||
|
EBITDA per the (U.S.D., in millions) (unaudited) |
|||||||
| Actuals | Estimate | ||||||
| Q1 2012 | Q2 2012 | Q3 2012 | Q4 2012 | Full Year | |||
| EBITDA per the Debt Commitment Letter | 139.7 | ||||||
| Estimated Banner pro forma adjusted EBITDA (1) | (25.0) | ||||||
| Estimated cost savings from combination (2) | (12.5) | ||||||
| Patheon EBITDA per the Debt Commitment Letter | 6.0 | 24.6 | 36.6 | 35.0 | 102.2 | ||
| Non-cash items (3) | (0.7) | (1.3) | (0.4) | (0.9) | (3.3) | ||
| Consulting fees (4) | (6.3) | (6.0) | (1.0) | - | (13.3) | ||
| Other items (5) | (0.4) | (2.4) | - | - | (2.8) | ||
| Pro forma cost savings (6) | (7.8) | (5.2) | (0.6) | (0.2) | (13.8) | ||
| Depreciation and amortization | (10.6) | (10.8) | (9.3) | (9.9) | (40.6) | ||
| Repositioning expenses | (0.8) | (6.0) | (0.1) | 1.7 | (5.2) | ||
| Interest expense, net | (6.5) | (6.5) | (6.8) | (6.6) | (26.4) | ||
| Impairment charge | - | (57.9) | - | - | (57.9) | ||
| Loss on sale of capital assets | - | - | - | (0.6) | (0.6) | ||
| Benefit (provision) for income taxes | 7.7 | (8.0) | (3.3) | (38.3) | (41.9) | ||
| Miscellaneous | 0.1 | (0.1) | 0.4 | 0.6 | 1.0 | ||
| (Loss) income before discontinued operations | (19.3) | (79.6) | 15.5 | (19.2) | (102.6) | ||
| Adjustments for non-cash items | |||||||
| Depreciation and amortization | 10.6 | 10.8 | 9.3 | 9.9 | 40.6 | ||
| Stock-based compensation expense | 1.0 | 0.8 | 0.7 | 0.9 | 3.4 | ||
| Impairment charge | - | 57.9 | - | - | 57.9 | ||
| Loss on sale of capital assets | - | - | - | (0.6) | (0.6) | ||
| Deferred revenue amortization | (2.4) | (2.6) | (2.6) | (4.1) | (11.7) | ||
| Deferred financing charge amortization | 0.3 | 0.3 | 0.3 | 0.2 | 1.1 | ||
| Working capital changes | 16.1 | (27.7) | 1.7 | (3.1) | (13.0) | ||
| Change in other long term assets/liabilities | (1.4) | 2.0 | (2.6) | 29.0 | 27.0 | ||
| Change in deferred revenue | 5.3 | 5.3 | 8.1 | 4.3 | 23.0 | ||
| Miscellaneous | (0.3) | - | (0.7) | (0.5) | (1.5) | ||
| Cash flow from operating activities | 9.9 | (32.8) | 29.7 | 16.8 | 23.6 | ||
| Cash flow from investing activities | (6.5) | (11.0) | (15.2) | (16.6) | (49.3) | ||
| Cash flow from financing activities | (2.9) | 30.6 | 2.6 | (4.3) | 26.0 | ||
|
(1) Represents Banner Pharmacaps expected earnings before interest
expense, income tax expense, depreciation and amortization, foreign
exchange gains and losses, management fees, other income and expense,
and |
|||||||
|
(2) Represents estimated annual synergies resulting from |
|||||||
| (3) Represents amortization of stock-based compensation and non-cash foreign exchange gains and losses. | |||||||
|
(4) Represents consulting fees related to |
|||||||
|
(5) Represents expenses related to a 2011 product recall by one of
|
|||||||
|
(6) Represents additional estimated savings from operational excellence
projects and |
|||||||
SOURCE
News Provided by Acquire Media